Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.78% first-year return on $93,852 initial cash invested.
-5.78%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$3,282
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $3,734 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,852
Downpayment
20%
$72,240
Closing costs
1%
$3,612
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$3,734
Mortgage P&I
55%
$1,815
Property Taxes
7%
$240
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820